DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$1255.82
Today's Fair Value
$686.35 -45.35%
Margin of Safety
-82.97%
Projected Value (5Y)
$1105.37 -11.98%
Dividends Paid (5Y)
$66.03
DCF Inputs
Scenario
%
Regression: 42.05% | CAGR (5y): 28.2%
%
Regression: 1.83% | CAGR (5y): 0.54%
%
Regression: 23.46% | CAGR (5y): 26.87%
Capped at 30.00x (Historical 5y: 89.98x)
%